Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $206k initial cash invested.
-12.32%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$5,300
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,300
Total Expenses
$7,415
Mortgage P&I
90%
$4,782
Property Taxes
9%
$489
Home Insurance
6%
$343
HOA
8%
$423
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0